Zensho Holdings Co., Ltd.
TSE:7550.T
7927 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 68,003 | 82,171 | 88,062 | 55,209 | 46,540 | 64,690 | 52,408 | 50,379 | 46,110 | 42,414 | 52,190 | 50,198 | 64,465 | 37,643 | 36,572 | 42,736 | 36,237 | 28,928 | 36,815 | 35,795 | 36,665 | 57,240 | 34,555 | 57,308 | 44,722 | 26,142 | 22,819 | 24,220 | 23,647 | 22,274 | 24,060 | 16,684 | 19,656 | 20,925 | 20,565 | 18,793 | 22,019 | 29,428 | 42,003 | 35,030 | 43,402 | 44,313 | 19,249 | 16,438 | 16,494 | 18,657 | 18,050 | 18,004 | 18,792 | 18,580 | 15,726 | 21,358 | 23,273 | 20,518 | 28,803 | 25,986 | 22,432 | 21,331 | 25,066 | 30,101 | 21,664 | 15,353 |
Kortetermijnbeleggingen
| 16,053 | 19,907 | 0 | 0 | -64,730 | -47,883 | 0 | 0 | -60,038 | -53,230 | -60,639 | -61,336 | 0 | -50,501 | -63,424 | -63,896 | -66,155 | -51,646 | -61,118 | -62,250 | -62,784 | -52,467 | -63,114 | -64,270 | -64,783 | -53,258 | -63,560 | -63,441 | -64,200 | -53,596 | -66,066 | -64,247 | -66,831 | -55,653 | -67,003 | -67,304 | -67,423 | -55,475 | -60,578 | -60,512 | -62,199 | -56,999 | -61,663 | -60,330 | -60,236 | -57,781 | -62,352 | -58,850 | 0 | 2,188 | 0 | 0 | 0 | 2,088 | 0 | 0 | 0 | 4,286 | 0 | 0 | 3,041 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 84,056 | 102,078 | 88,062 | 55,209 | 46,540 | 64,690 | 52,408 | 50,379 | 46,110 | 42,414 | 52,190 | 50,198 | 64,465 | 37,643 | 36,572 | 42,736 | 36,237 | 28,928 | 36,815 | 35,795 | 36,665 | 57,240 | 34,555 | 57,308 | 44,722 | 26,142 | 22,819 | 24,220 | 23,647 | 22,274 | 24,060 | 16,684 | 19,656 | 20,925 | 20,565 | 18,793 | 22,019 | 29,428 | 42,003 | 35,030 | 43,402 | 44,313 | 19,249 | 16,438 | 16,494 | 18,657 | 18,050 | 18,004 | 18,792 | 18,580 | 15,726 | 21,358 | 23,273 | 20,518 | 28,803 | 25,986 | 22,432 | 21,331 | 25,066 | 30,101 | 21,664 | 15,353 |
Nettovorderingen
| 49,259 | 46,362 | 43,390 | 41,610 | 29,692 | 28,747 | 31,684 | 26,977 | 23,867 | 24,292 | 26,499 | 21,044 | 19,424 | 22,401 | 21,642 | 16,619 | 15,491 | 13,937 | 16,431 | 13,735 | 14,252 | 14,310 | 14,546 | 8,756 | 8,094 | 11,616 | 8,753 | 7,250 | 6,112 | 9,960 | 7,634 | 5,598 | 5,086 | 8,928 | 6,594 | 5,349 | 5,073 | 6,049 | 6,630 | 4,682 | 4,505 | 6,139 | 6,211 | 4,337 | 4,289 | 6,363 | 5,179 | 4,277 | 4,138 | 6,618 | 5,294 | 4,051 | 4,056 | 6,262 | 5,080 | 4,149 | 3,910 | 7,258 | 4,728 | 3,714 | 7,748 | 5,420 |
Voorraad
| 55,358 | 48,902 | 54,925 | 49,506 | 46,458 | 42,828 | 46,075 | 43,779 | 43,753 | 38,866 | 33,717 | 27,945 | 24,614 | 25,464 | 27,266 | 25,516 | 28,877 | 27,798 | 29,020 | 27,192 | 29,001 | 27,239 | 29,018 | 24,070 | 23,699 | 21,563 | 24,370 | 22,589 | 23,184 | 23,578 | 24,872 | 21,342 | 22,784 | 22,311 | 23,273 | 22,819 | 24,091 | 23,199 | 24,941 | 20,483 | 18,573 | 16,669 | 16,824 | 13,723 | 13,125 | 13,014 | 13,701 | 11,426 | 11,477 | 10,025 | 10,029 | 8,642 | 8,894 | 7,800 | 8,370 | 7,058 | 6,359 | 5,803 | 6,256 | 5,420 | 4,816 | 5,237 |
Overige vlottende activa
| 30,288 | 27,115 | 26,401 | 24,789 | 24,574 | 21,728 | 24,111 | 20,577 | 25,905 | 26,699 | 24,790 | 24,132 | 20,185 | 23,518 | 18,024 | 15,925 | 19,166 | 18,190 | 17,366 | 15,306 | 16,336 | 15,886 | 16,981 | 14,146 | 16,863 | 15,908 | 19,411 | 17,408 | 16,361 | 12,638 | 18,764 | 14,386 | 16,438 | 12,511 | 17,736 | 14,475 | 16,458 | 13,969 | 20,932 | 14,132 | 13,788 | 10,767 | 13,139 | 10,818 | 12,230 | 11,782 | 12,546 | 11,542 | 11,585 | 9,094 | 10,048 | 10,357 | 10,377 | 7,706 | 10,905 | 11,321 | 11,739 | 6,716 | 11,788 | 12,554 | 7,513 | 13,942 |
Totaal vlottende activa
| 218,961 | 224,457 | 212,778 | 171,114 | 147,444 | 157,993 | 154,278 | 141,712 | 139,812 | 132,439 | 137,312 | 123,432 | 128,688 | 109,026 | 103,504 | 100,796 | 99,771 | 88,853 | 99,632 | 92,028 | 96,254 | 114,675 | 95,100 | 104,280 | 93,378 | 75,229 | 75,353 | 71,467 | 69,304 | 68,450 | 75,330 | 58,010 | 63,964 | 64,675 | 68,168 | 61,436 | 67,641 | 72,645 | 94,506 | 74,327 | 80,268 | 77,888 | 55,423 | 45,316 | 46,138 | 49,816 | 49,476 | 45,249 | 45,992 | 44,317 | 41,097 | 44,408 | 46,600 | 42,286 | 53,158 | 48,514 | 44,440 | 41,108 | 47,838 | 51,789 | 41,741 | 39,952 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 248,550 | 232,013 | 224,963 | 217,309 | 192,262 | 181,811 | 179,636 | 177,418 | 173,915 | 168,663 | 168,797 | 165,569 | 163,877 | 162,997 | 157,020 | 153,244 | 153,072 | 151,223 | 150,953 | 147,010 | 144,306 | 141,760 | 142,864 | 137,752 | 136,606 | 135,285 | 136,214 | 133,931 | 132,313 | 129,993 | 130,377 | 124,896 | 127,382 | 127,440 | 128,158 | 127,690 | 127,685 | 126,755 | 134,476 | 133,366 | 132,224 | 129,851 | 131,033 | 127,953 | 125,290 | 124,471 | 123,891 | 113,903 | 112,892 | 111,660 | 112,133 | 110,927 | 109,541 | 107,929 | 108,644 | 108,010 | 106,749 | 104,707 | 102,651 | 99,557 | 93,592 | 91,452 |
Goodwill
| 13,461 | 13,616 | 101,823 | 110,766 | 21,243 | 11,652 | 12,037 | 12,552 | 12,881 | 13,106 | 13,372 | 14,416 | 14,790 | 15,186 | 16,107 | 16,549 | 16,982 | 17,426 | 21,663 | 22,000 | 22,502 | 16,644 | 38,525 | 17,384 | 17,707 | 17,833 | 18,872 | 19,239 | 19,607 | 18,928 | 19,352 | 12,668 | 12,995 | 13,199 | 13,543 | 13,570 | 13,874 | 14,135 | 14,706 | 14,929 | 13,172 | 13,443 | 13,330 | 12,751 | 12,170 | 12,399 | 12,546 | 12,731 | 12,756 | 13,052 | 15,104 | 15,469 | 15,801 | 16,046 | 16,397 | 16,800 | 17,203 | 17,473 | 16,148 | 16,461 | 16,271 | 16,767 |
Immateriële activa
| 219,719 | 206,662 | 65,726 | 59,879 | 57,917 | 53,794 | 53,294 | 57,204 | 54,713 | 49,778 | 47,309 | 46,067 | 45,714 | 43,056 | 40,050 | 40,595 | 41,129 | 41,420 | 37,719 | 37,124 | 36,766 | 38,014 | 3,778 | 3,705 | 3,414 | 3,343 | 3,368 | 3,117 | 3,038 | 2,971 | 2,982 | 2,850 | 2,872 | 2,998 | 2,981 | 2,978 | 3,004 | 3,034 | 6,695 | 6,334 | 6,079 | 6,276 | 6,363 | 6,017 | 5,119 | 5,054 | 5,358 | 4,870 | 4,998 | 5,260 | 5,139 | 5,422 | 5,684 | 5,776 | 6,044 | 6,399 | 6,783 | 6,888 | 6,944 | 7,417 | 7,312 | 8,173 |
Goodwill en immateriële activa
| 233,180 | 220,278 | 167,549 | 170,645 | 79,160 | 65,446 | 65,331 | 69,756 | 67,594 | 62,884 | 60,681 | 60,483 | 60,504 | 58,242 | 56,157 | 57,144 | 58,111 | 58,846 | 59,382 | 59,124 | 59,268 | 54,658 | 42,303 | 21,089 | 21,121 | 21,176 | 22,240 | 22,356 | 22,645 | 21,899 | 22,334 | 15,518 | 15,867 | 16,197 | 16,524 | 16,548 | 16,878 | 17,169 | 21,401 | 21,263 | 19,251 | 19,719 | 19,693 | 18,768 | 17,289 | 17,453 | 17,904 | 17,601 | 17,754 | 18,312 | 20,243 | 20,891 | 21,485 | 21,822 | 22,441 | 23,199 | 23,986 | 24,361 | 23,092 | 23,878 | 23,583 | 24,940 |
Langetermijnbeleggingen
| 1,458 | 2,162 | 1,854 | 1,734 | 66,169 | 50,051 | 2,051 | 2,063 | 61,959 | 55,113 | 62,241 | 62,843 | 1,142 | 53,169 | 66,060 | 66,531 | 68,622 | 54,153 | 64,437 | 64,398 | 64,623 | 55,892 | 66,396 | 65,965 | 65,838 | 54,586 | 64,719 | 64,584 | 65,065 | 57,166 | 69,368 | 66,306 | 68,693 | 57,501 | 68,837 | 69,132 | 69,573 | 57,975 | 62,823 | 64,550 | 65,896 | 60,378 | 64,838 | 63,511 | 66,615 | 62,057 | 67,233 | 63,234 | 0 | 1,881 | 0 | 0 | 0 | 1,446 | 0 | 0 | 0 | -413 | 0 | 0 | 6,533 | 0 |
Belastingvorderingen
| 219,722 | 9,922 | -1,854 | -1,734 | -27,459 | 8,360 | -2,051 | -2,063 | -26,554 | 7,932 | -27,753 | -28,382 | -1,142 | 8,054 | -66,060 | -66,531 | -68,622 | 8,509 | -64,437 | -64,398 | -64,623 | 6,394 | -66,396 | -65,965 | -65,838 | 6,977 | -64,719 | -64,584 | -65,065 | 8,003 | -69,368 | -66,306 | -68,693 | 9,016 | -68,837 | -69,132 | -69,573 | 12,058 | -62,823 | -64,550 | -65,896 | 2,749 | -64,838 | -63,511 | -66,615 | 2,326 | -67,233 | -63,234 | 0 | 2,417 | 0 | 0 | 0 | 2,224 | 0 | 0 | 0 | 4,437 | 0 | 0 | 3,079 | 0 |
Overige niet-vlottende activa
| -150,954 | 59,224 | 69,923 | 70,468 | 27,518 | 5,897 | 63,636 | 63,665 | 26,648 | 136 | 27,824 | 28,410 | 63,731 | 4,532 | 66,127 | 66,610 | 68,714 | 4,263 | 64,521 | 64,492 | 64,727 | 4,393 | 66,520 | 66,043 | 65,921 | 3,512 | 64,788 | 64,660 | 65,149 | 3,482 | 69,392 | 66,349 | 68,754 | 3,505 | 68,937 | 69,251 | 69,710 | 2,863 | 63,002 | 64,751 | 66,121 | 2,603 | 64,993 | 63,663 | 66,789 | 2,384 | 67,418 | 63,420 | 62,204 | 57,394 | 60,714 | 60,533 | 59,653 | 55,483 | 59,147 | 59,193 | 60,655 | 57,938 | 60,708 | 59,899 | 56,234 | 69,628 |
Totaal niet-vlottende activa
| 551,956 | 523,599 | 462,435 | 458,422 | 337,650 | 311,565 | 308,603 | 310,839 | 303,562 | 294,728 | 291,790 | 288,923 | 288,112 | 286,994 | 279,304 | 276,998 | 279,897 | 276,994 | 274,856 | 270,626 | 268,301 | 263,097 | 251,687 | 224,884 | 223,648 | 221,536 | 223,242 | 220,947 | 220,107 | 220,543 | 222,103 | 206,763 | 212,003 | 213,659 | 213,619 | 213,489 | 214,273 | 216,820 | 218,879 | 219,380 | 217,596 | 215,300 | 215,719 | 210,384 | 209,368 | 208,691 | 209,213 | 194,924 | 192,850 | 191,664 | 193,090 | 192,351 | 190,679 | 188,904 | 190,232 | 190,402 | 191,390 | 191,030 | 186,451 | 183,334 | 183,021 | 186,020 |
Totaal activa
| 770,917 | 748,056 | 675,217 | 629,541 | 485,098 | 469,563 | 462,885 | 452,553 | 443,377 | 427,172 | 429,106 | 412,358 | 416,805 | 396,023 | 382,811 | 377,799 | 379,672 | 365,853 | 374,493 | 362,658 | 364,559 | 377,779 | 346,789 | 329,167 | 317,029 | 296,769 | 298,598 | 292,417 | 289,413 | 288,999 | 297,435 | 264,774 | 275,970 | 278,340 | 281,789 | 274,928 | 281,917 | 289,467 | 313,387 | 293,710 | 297,868 | 293,192 | 271,145 | 255,704 | 255,508 | 258,509 | 258,692 | 240,173 | 238,842 | 235,981 | 234,187 | 236,759 | 237,279 | 231,190 | 243,390 | 238,916 | 235,830 | 232,138 | 234,289 | 235,123 | 224,762 | 225,972 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 47,924 | 43,148 | 44,321 | 39,699 | 31,529 | 29,319 | 33,645 | 28,902 | 26,961 | 26,986 | 30,434 | 24,631 | 22,210 | 24,678 | 25,745 | 21,742 | 20,949 | 20,261 | 25,605 | 22,068 | 20,881 | 22,305 | 25,368 | 18,396 | 19,164 | 19,624 | 21,523 | 17,348 | 17,658 | 19,046 | 22,153 | 15,529 | 15,748 | 16,548 | 19,646 | 16,075 | 15,441 | 15,877 | 19,194 | 15,953 | 14,651 | 15,472 | 16,647 | 12,166 | 12,201 | 13,281 | 13,307 | 10,305 | 10,753 | 11,067 | 11,348 | 9,945 | 10,043 | 10,103 | 11,496 | 10,343 | 9,197 | 10,329 | 10,562 | 9,658 | 10,350 | 11,854 |
Kortlopende schulden
| 48,214 | 57,896 | 42,963 | 30,067 | 29,434 | 33,305 | 30,091 | 25,247 | 27,859 | 39,103 | 38,764 | 54,571 | 59,057 | 65,923 | 46,782 | 34,660 | 28,404 | 30,838 | 25,151 | 24,898 | 27,531 | 30,633 | 31,919 | 33,535 | 36,259 | 40,117 | 47,592 | 46,365 | 48,448 | 52,759 | 70,788 | 47,996 | 57,014 | 48,510 | 39,152 | 48,806 | 55,195 | 49,352 | 59,552 | 42,670 | 54,138 | 48,747 | 52,338 | 47,794 | 50,703 | 48,794 | 52,599 | 48,800 | 52,427 | 55,547 | 49,634 | 52,477 | 57,307 | 50,800 | 57,721 | 56,806 | 55,151 | 55,588 | 55,802 | 57,265 | 55,982 | 58,022 |
Belastingschulden
| 8,251 | 14,966 | 9,376 | 9,711 | 3,262 | 3,970 | 2,465 | 5,195 | 3,455 | 8,785 | 5,535 | 3,625 | 1,490 | 1,111 | 709 | 1,109 | 3,280 | 3,269 | 1,192 | 2,758 | 1,558 | 3,456 | 2,212 | 2,759 | 740 | 2,113 | 959 | 2,208 | 687 | 2,491 | 2,755 | 2,467 | 509 | 1,849 | 980 | 1,949 | 708 | 2,179 | 1,101 | 2,139 | 703 | 2,867 | 1,151 | 2,846 | 932 | 3,280 | 1,271 | 3,440 | 723 | 6,366 | 4,798 | 6,249 | 4,255 | 5,074 | 2,119 | 1,639 | 718 | 2,920 | 1,487 | 2,097 | 1,314 | 586 |
Uitgestelde opbrengsten
| 997 | 860 | 12,186 | 14,870 | 6,286 | 7,716 | 4,554 | 8,942 | 5,586 | 12,379 | 7,001 | 6,481 | 2,957 | 3,335 | 1,939 | 3,037 | 4,340 | 5,538 | 2,460 | 5,384 | 3,038 | 5,756 | 3,447 | 5,410 | 2,226 | 4,244 | 2,050 | 4,271 | 1,952 | 4,360 | 3,735 | 4,371 | 1,522 | 3,436 | 1,688 | 3,545 | 1,500 | 3,547 | 1,778 | 3,567 | 1,380 | 4,155 | 1,783 | 4,251 | 1,565 | 4,746 | 1,988 | 5,028 | 1,389 | 8,469 | 5,484 | 7,903 | 5,310 | 8,791 | 2,860 | 3,213 | 1,856 | 6,646 | 2,674 | 3,604 | 5,569 | 1,972 |
Overige kortlopende verplichtingen
| 84,478 | 78,800 | 70,188 | 65,400 | 53,514 | 40,452 | 56,584 | 43,969 | 46,458 | 31,281 | 46,213 | 39,356 | 43,488 | 35,609 | 47,197 | 38,582 | 37,469 | 33,427 | 38,465 | 32,038 | 36,269 | 32,757 | 34,311 | 32,326 | 32,599 | 31,099 | 31,488 | 30,427 | 36,373 | 26,650 | 32,513 | 27,132 | 31,352 | 25,777 | 27,594 | 26,470 | 25,998 | 30,238 | 36,370 | 31,588 | 35,183 | 28,832 | 28,826 | 30,030 | 31,745 | 30,349 | 33,627 | 28,680 | 26,805 | 19,181 | 23,112 | 20,511 | 23,267 | 18,319 | 25,765 | 22,822 | 22,774 | 17,620 | 23,822 | 21,319 | 15,963 | 24,863 |
Totaal kortlopende verplichtingen
| 181,613 | 180,704 | 169,658 | 150,036 | 120,763 | 110,792 | 124,874 | 107,060 | 106,864 | 109,749 | 122,412 | 125,039 | 127,712 | 129,545 | 121,663 | 98,021 | 91,162 | 90,064 | 91,681 | 84,388 | 87,719 | 91,451 | 95,045 | 89,667 | 90,248 | 95,084 | 102,653 | 98,411 | 104,431 | 102,815 | 129,189 | 95,028 | 105,636 | 94,271 | 88,080 | 94,896 | 98,134 | 99,014 | 116,894 | 93,778 | 105,352 | 97,206 | 99,594 | 94,241 | 96,214 | 97,170 | 101,521 | 92,813 | 91,374 | 94,264 | 89,578 | 90,836 | 95,927 | 88,013 | 97,842 | 93,184 | 88,978 | 90,183 | 92,860 | 91,846 | 87,864 | 96,711 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 231,179 | 239,369 | 244,298 | 251,948 | 182,103 | 219,570 | 178,215 | 177,366 | 173,518 | 190,953 | 162,667 | 152,430 | 159,566 | 162,445 | 144,952 | 164,925 | 175,864 | 170,704 | 161,396 | 158,055 | 162,179 | 181,985 | 144,436 | 132,253 | 124,329 | 110,202 | 92,473 | 88,850 | 84,060 | 95,362 | 68,619 | 76,338 | 81,934 | 100,935 | 102,675 | 88,801 | 94,898 | 109,066 | 101,117 | 105,291 | 100,457 | 107,853 | 101,624 | 92,338 | 90,815 | 99,445 | 88,308 | 83,634 | 87,329 | 87,557 | 82,931 | 84,342 | 81,347 | 89,629 | 87,101 | 87,341 | 89,606 | 89,040 | 87,629 | 89,185 | 87,989 | 78,988 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 42,723 | 0 | 0 | 0 | 5,249 | 0 | 0 | 0 | 4,993 | 0 | 0 | 0 | 4,163 | 0 | 0 | 0 | 4,050 | 0 | 0 | 0 | 3,881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 57,102 | 0 | 0 | 0 | 13,609 | 0 | 0 | 0 | 12,505 | 0 | 0 | 0 | 10,919 | 0 | 0 | 0 | 10,652 | 0 | 0 | 0 | 9,699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 123,803 | 13,503 | 70,328 | 67,736 | 55,683 | 4,507 | 48,285 | 49,710 | 48,006 | 4,488 | 45,013 | 43,020 | 43,752 | 3,520 | 37,502 | 35,245 | 35,626 | 3,590 | 32,484 | 31,794 | 31,438 | 3,681 | 21,544 | 20,506 | 20,009 | 9,278 | 19,864 | 19,539 | 19,287 | 8,714 | 17,735 | 16,789 | 16,792 | 8,075 | 15,137 | 15,156 | 14,716 | 7,155 | 15,058 | 14,967 | 14,243 | 6,842 | 14,455 | 14,031 | 13,915 | 6,675 | 13,936 | 12,335 | 12,115 | 5,094 | 12,185 | 12,205 | 14,056 | 7,661 | 13,382 | 13,614 | 13,569 | 7,981 | 11,735 | 11,424 | 6,904 | 9,126 |
Totaal niet-vlottende verplichtingen
| 354,982 | 352,697 | 314,626 | 319,684 | 237,786 | 242,935 | 226,500 | 227,076 | 221,524 | 212,939 | 207,680 | 195,450 | 203,318 | 181,047 | 182,454 | 200,170 | 211,490 | 188,996 | 193,880 | 189,849 | 193,617 | 199,246 | 165,980 | 152,759 | 144,338 | 119,480 | 112,337 | 108,389 | 103,347 | 104,076 | 86,354 | 93,127 | 98,726 | 109,010 | 117,812 | 103,957 | 109,614 | 116,221 | 116,175 | 120,258 | 114,700 | 114,695 | 116,079 | 106,369 | 104,730 | 106,120 | 102,244 | 95,969 | 99,444 | 92,651 | 95,116 | 96,547 | 95,403 | 97,290 | 100,483 | 100,955 | 103,175 | 97,021 | 99,364 | 100,609 | 94,893 | 88,114 |
Totaal passiva
| 536,595 | 533,401 | 484,284 | 469,720 | 358,549 | 353,727 | 351,374 | 334,136 | 328,388 | 322,688 | 330,092 | 320,489 | 331,030 | 310,592 | 304,117 | 298,191 | 302,652 | 279,060 | 285,561 | 274,237 | 281,336 | 290,697 | 261,025 | 242,426 | 234,586 | 214,564 | 214,990 | 206,800 | 207,778 | 206,891 | 215,543 | 188,155 | 204,362 | 203,281 | 205,892 | 198,853 | 207,748 | 215,235 | 233,069 | 214,036 | 220,052 | 211,901 | 215,673 | 200,610 | 200,944 | 203,290 | 203,765 | 188,782 | 190,818 | 186,915 | 184,694 | 187,383 | 191,330 | 185,303 | 198,325 | 194,139 | 192,153 | 187,204 | 192,224 | 192,455 | 182,757 | 184,825 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 15,000 | 15,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 954 | 1,617 | 0 | 6,235 | 5,677 | 5,317 | 5,030 | 3,528 | 4,852 | 4,478 | 1,979 | 1,628 | 673 | 870 | 1,366 | 364 | 273 | 537 | 0 | 0 | 2,883 | 3,303 | 1,739 | 106 | 0 | 0 | 0 | 1,233 | 2,201 | 3,615 | 3,593 | 3,041 | 3,803 | 3,547 | 3,923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 47,497 | 47,497 | 45,218 | 26,996 | 26,996 | 26,996 | 26,996 | 26,996 | 26,996 | 26,996 | 26,996 | 26,996 | 26,996 | 26,996 | 26,996 | 26,996 | 26,996 | 26,996 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 |
Ingehouden winsten
| 91,010 | 85,461 | 75,458 | 74,260 | 65,225 | 60,576 | 58,444 | 56,491 | 53,552 | 51,080 | 50,735 | 45,874 | 40,674 | 41,230 | 38,778 | 38,582 | 34,111 | 42,090 | 42,038 | 40,752 | 35,061 | 34,432 | 30,902 | 30,820 | 26,977 | 27,152 | 26,129 | 25,701 | 22,336 | 21,967 | 21,195 | 19,889 | 15,679 | 15,697 | 14,976 | 14,709 | 11,956 | 12,469 | 21,028 | 21,343 | 21,249 | 24,796 | 24,505 | 25,067 | 24,776 | 25,812 | 26,475 | 24,899 | 22,022 | 22,691 | 24,747 | 24,268 | 21,303 | 21,440 | 20,237 | 19,584 | 17,726 | 18,279 | 17,849 | 18,287 | 16,169 | 15,731 |
Overige gereserveerde algehele resultaten
| 35,147 | 21,027 | 11,887 | 18,456 | 17,435 | 11,167 | 8,602 | 17,502 | 14,182 | 6,259 | 1,322 | -954 | -1,617 | 45,987 | -6,235 | -5,677 | -5,317 | -5,030 | -3,528 | -4,852 | -4,478 | -1,979 | -1,628 | -673 | -870 | -1,366 | -364 | -273 | -537 | 227 | 988 | -2,883 | -3,303 | -1,739 | -106 | 28 | 1,265 | 987 | -1,233 | -2,201 | -3,615 | -3,593 | -3,041 | -3,803 | -3,547 | -3,923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 60,397 | 60,400 | 43,120 | 24,902 | 16,686 | 16,894 | 16,898 | 16,902 | 18,981 | 18,984 | 18,988 | 18,035 | 17,370 | -28,889 | 12,766 | 13,875 | 15,710 | 17,528 | 13,094 | 13,780 | 11,550 | 14,260 | 16,613 | 17,566 | 17,370 | 16,875 | 19,499 | 21,967 | 21,704 | 22,242 | 22,240 | 19,358 | 18,937 | 22,501 | 23,908 | 24,004 | 24,001 | 24,002 | 22,771 | 21,801 | 20,388 | 20,411 | 7,581 | 6,820 | 7,074 | 6,699 | 6,009 | 5,125 | 5,183 | 5,552 | 4,160 | 4,488 | 4,533 | 4,445 | 4,333 | 4,544 | 5,434 | 5,869 | 1,389 | 1,567 | 3,300 | 3,037 |
Totaal eigen vermogen van aandeelhouders
| 234,051 | 214,385 | 190,683 | 159,614 | 126,342 | 115,633 | 110,940 | 117,891 | 113,711 | 103,319 | 98,041 | 90,905 | 85,040 | 85,324 | 78,540 | 79,453 | 76,817 | 86,614 | 78,602 | 78,002 | 70,081 | 72,162 | 70,985 | 71,856 | 67,817 | 67,497 | 69,098 | 71,138 | 67,510 | 67,906 | 67,893 | 62,717 | 58,086 | 61,668 | 62,354 | 62,211 | 60,692 | 60,928 | 67,269 | 66,614 | 65,107 | 68,677 | 42,175 | 41,976 | 41,939 | 42,600 | 42,573 | 40,113 | 37,294 | 38,332 | 38,996 | 38,845 | 35,925 | 35,974 | 34,659 | 34,217 | 33,249 | 34,237 | 29,327 | 29,943 | 29,558 | 28,857 |
Totaal eigen vermogen
| 234,322 | 214,652 | 190,933 | 159,821 | 126,549 | 115,836 | 111,511 | 118,417 | 114,989 | 104,484 | 99,014 | 91,869 | 85,775 | 85,431 | 78,694 | 79,608 | 77,020 | 86,793 | 88,932 | 88,421 | 83,223 | 87,082 | 85,764 | 86,741 | 82,443 | 82,205 | 83,608 | 85,617 | 81,635 | 82,108 | 81,892 | 76,619 | 71,608 | 75,059 | 75,897 | 76,075 | 74,169 | 74,232 | 80,318 | 79,674 | 77,816 | 81,291 | 55,472 | 55,094 | 54,564 | 55,219 | 54,927 | 51,391 | 48,024 | 49,066 | 49,493 | 49,376 | 45,949 | 45,887 | 45,065 | 44,777 | 43,677 | 44,934 | 42,065 | 42,668 | 42,005 | 41,147 |
Totaal passiva en aandeelhoudersvermogen
| 770,917 | 748,053 | 675,217 | 629,541 | 485,098 | 469,563 | 462,885 | 452,553 | 443,377 | 427,172 | 429,106 | 412,358 | 416,805 | 396,023 | 382,811 | 377,799 | 379,672 | 365,853 | 374,493 | 362,658 | 364,559 | 377,779 | 346,789 | 329,167 | 317,029 | 296,769 | 298,598 | 292,417 | 289,413 | 288,999 | 297,435 | 264,774 | 275,970 | 278,340 | 281,789 | 274,928 | 281,917 | 289,467 | 313,387 | 293,710 | 297,868 | 293,192 | 271,145 | 255,704 | 255,508 | 258,509 | 258,692 | 240,173 | 238,842 | 235,981 | 234,187 | 236,759 | 237,279 | 231,190 | 243,390 | 238,916 | 235,830 | 232,138 | 234,289 | 235,123 | 224,762 | 225,972 |